XML 20 R8.htm IDEA: XBRL DOCUMENT v3.25.3
CONDENSED CONSOLIDATED STATEMENTS OF EQUITY - USD ($)
$ in Millions
Total
Total common shareholders' equity
Common stock
Additional paid in capital
Retained earnings
Accumulated other comprehensive loss
Preferred stock of subsidiary
Noncontrolling interests
Balance at Dec. 31, 2023 $ 12,071.5 $ 11,724.2 $ 3.2 $ 4,115.9 $ 7,612.8 $ (7.7) $ 30.4 $ 316.9
Statements of equity                
Net income attributed to common shareholders 622.3 622.3 0.0 0.0 622.3 0.0 0.0 0.0
Other comprehensive loss (0.1) (0.1) 0.0 0.0 0.0 (0.1) 0.0 0.0
Issuance of common stock, net 19.2 19.2 0.0 19.2 0.0 0.0 0.0 0.0
Common stock dividends (263.5) (263.5) 0.0 0.0 (263.5) 0.0 0.0 0.0
Exercise of stock options 3.7 3.7 0.0 3.7 0.0 0.0 0.0 0.0
Purchase of common stock (2.0) (2.0) 0.0 (2.0) 0.0 0.0 0.0 0.0
Purchase of additional ownership interest in Samson I from noncontrolling interest (28.1) 4.3 0.0 4.3 0.0 0.0 0.0 (32.4)
Distributions to noncontrolling interests (1.5) 0.0 0.0 0.0 0.0 0.0 0.0 (1.5)
Stock-based compensation and other 4.6 4.6 0.0 4.6 0.0 0.0 0.0 0.0
Balance at Mar. 31, 2024 12,426.1 12,112.7 3.2 4,145.7 7,971.6 (7.8) 30.4 283.0
Balance at Dec. 31, 2023 12,071.5 11,724.2 3.2 4,115.9 7,612.8 (7.7) 30.4 316.9
Statements of equity                
Net income (loss) attributable to noncontrolling interests (3.4)              
Other comprehensive loss (0.2)              
Issuance of common stock, net 51.0              
Balance at Sep. 30, 2024 12,391.2 12,082.0 3.2 4,191.4 7,895.3 (7.9) 30.4 278.8
Balance at Mar. 31, 2024 12,426.1 12,112.7 3.2 4,145.7 7,971.6 (7.8) 30.4 283.0
Statements of equity                
Net income attributed to common shareholders 211.3 211.3 0.0 0.0 211.3 0.0 0.0 0.0
Net income (loss) attributable to noncontrolling interests (1.6) 0.0 0.0 0.0 0.0 0.0 0.0 (1.6)
Issuance of common stock, net 19.0 19.0 0.0 19.0 0.0 0.0 0.0 0.0
Common stock dividends (263.7) (263.7) 0.0 0.0 (263.7) 0.0 0.0 0.0
Exercise of stock options 1.0 1.0 0.0 1.0 0.0 0.0 0.0 0.0
Purchase of common stock (1.2) (1.2) 0.0 (1.2) 0.0 0.0 0.0 0.0
Distributions to noncontrolling interests (0.3) 0.0 0.0 0.0 0.0 0.0 0.0 (0.3)
Stock-based compensation and other 3.8 3.8 0.0 3.8 0.0 0.0 0.0 0.0
Balance at Jun. 30, 2024 12,394.4 12,082.9 3.2 4,168.3 7,919.2 (7.8) 30.4 281.1
Statements of equity                
Net income attributed to common shareholders 240.1 240.1 0.0 0.0 240.1 0.0 0.0 0.0
Net income (loss) attributable to noncontrolling interests (1.8) 0.0 0.0 0.0 0.0 0.0 0.0 (1.8)
Other comprehensive loss (0.1) (0.1) 0.0 0.0 0.0 (0.1) 0.0 0.0
Issuance of common stock, net 12.8 12.8 0.0 12.8 0.0 0.0 0.0 0.0
Common stock dividends (264.0) (264.0) 0.0 0.0 (264.0) 0.0 0.0 0.0
Exercise of stock options 8.7 8.7 0.0 8.7 0.0 0.0 0.0 0.0
Distributions to noncontrolling interests (0.5) 0.0 0.0 0.0 0.0 0.0 0.0 (0.5)
Stock-based compensation and other 1.6 1.6 0.0 1.6 0.0 0.0 0.0 0.0
Balance at Sep. 30, 2024 12,391.2 12,082.0 3.2 4,191.4 7,895.3 (7.9) 30.4 278.8
Balance at Dec. 31, 2024 12,801.9 12,395.0 3.2 4,315.8 8,083.8 (7.8) 30.4 376.5
Statements of equity                
Net income attributed to common shareholders 724.2 724.2 0.0 0.0 724.2 0.0 0.0 0.0
Net income (loss) attributable to noncontrolling interests 1.0 0.0 0.0 0.0 0.0 0.0 0.0 1.0
Other comprehensive loss (0.1) (0.1) 0.0 0.0 0.0 (0.1) 0.0 0.0
Issuance of common stock, net 117.1 117.1 0.0 117.1 0.0 0.0 0.0 0.0
Common stock dividends (283.6) (283.6) 0.0 0.0 (283.6) 0.0 0.0 0.0
Exercise of stock options 21.2 21.2 0.0 21.2 0.0 0.0 0.0 0.0
Purchase of common stock (1.3) (1.3) 0.0 (1.3) 0.0 0.0 0.0 0.0
Acquisition of noncontrolling interests 45.1 0.0 0.0 0.0 0.0 0.0 0.0 45.1
Distributions to noncontrolling interests (1.8) 0.0 0.0 0.0 0.0 0.0 0.0 (1.8)
Stock-based compensation and other 3.3 3.3 0.0 3.3 0.0 0.0 0.0 0.0
Balance at Mar. 31, 2025 13,427.0 12,975.8 3.2 4,456.1 8,524.4 (7.9) 30.4 420.8
Balance at Dec. 31, 2024 12,801.9 12,395.0 3.2 4,315.8 8,083.8 (7.8) 30.4 376.5
Statements of equity                
Net income (loss) attributable to noncontrolling interests (3.1)              
Other comprehensive loss (0.1)              
Issuance of common stock, net 746.6              
Balance at Sep. 30, 2025 14,010.8 13,568.4 3.2 5,105.8 8,467.3 (7.9) 30.4 412.0
Balance at Mar. 31, 2025 13,427.0 12,975.8 3.2 4,456.1 8,524.4 (7.9) 30.4 420.8
Statements of equity                
Net income attributed to common shareholders 245.4 245.4 0.0 0.0 245.4 0.0 0.0 0.0
Net income (loss) attributable to noncontrolling interests (2.7) 0.0 0.0 0.0 0.0 0.0 0.0 (2.7)
Issuance of common stock, net 281.7 281.7 0.0 281.7 0.0 0.0 0.0 0.0
Common stock dividends (285.1) (285.1) 0.0 0.0 (285.1) 0.0 0.0 0.0
Exercise of stock options 3.5 3.5 0.0 3.5 0.0 0.0 0.0 0.0
Distributions to noncontrolling interests (1.5) 0.0 0.0 0.0 0.0 0.0 0.0 (1.5)
Stock-based compensation and other 1.8 1.8 0.0 1.8 0.0 0.0 0.0 0.0
Balance at Jun. 30, 2025 13,670.1 13,223.1 3.2 4,743.1 8,484.7 (7.9) 30.4 416.6
Statements of equity                
Net income attributed to common shareholders 271.3 271.3 0.0 0.0 271.3 0.0 0.0 0.0
Net income (loss) attributable to noncontrolling interests (1.4) 0.0 0.0 0.0 0.0 0.0 0.0 (1.4)
Other comprehensive loss 0.0              
Issuance of common stock, net 347.8 347.8 0.0 347.8 0.0 0.0 0.0 0.0
Common stock dividends (288.7) (288.7) 0.0 0.0 (288.7) 0.0 0.0 0.0
Exercise of stock options 12.9 12.9 0.0 12.9 0.0 0.0 0.0 0.0
Distributions to noncontrolling interests (3.2) 0.0 0.0 0.0 0.0 0.0 0.0 (3.2)
Stock-based compensation and other 2.0 2.0 0.0 2.0 0.0 0.0 0.0 0.0
Balance at Sep. 30, 2025 $ 14,010.8 $ 13,568.4 $ 3.2 $ 5,105.8 $ 8,467.3 $ (7.9) $ 30.4 $ 412.0